Flat E14 1 bed 1 bath

50 Marsh Wall, London E14

London, England · E14

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£38,300

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,144	£36,686	£37,603	£38,543	£39,700	£188,677
Total Expenses	£28,031	£28,131	£28,266	£28,404	£28,562	£141,393
Profit Before Tax	£8,113	£8,555	£9,338	£10,140	£11,138	£47,284
Profit After Tax	£6,572	£6,930	£7,563	£8,213	£9,022	£38,300
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£6,577	£6,935	£18,864	£28,384	£35,863	£96,624
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change